Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.55% first-year return on $283k initial cash invested.
-16.55%
Cash On Cash
2.65%
Cap Rate
0.45
DSCR
$5,430
Rent
-$3,907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1349k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$270k
Closing costs
1%
$13,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,430
Total Expenses
$9,337
Mortgage P&I
122%
$6,618
Property Taxes
15%
$834
Home Insurance
9%
$472
HOA
0%
$0
Property Management
10%
$543
CapEx
5%
$272
Vacancy
6%
$326
Maintenance
5%
$272
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
285 Avenue, 64, Pasadena, CA 91105 | $6,475 | 2 | 2 | 1463 | 0.3 mi |
5225 Hartwick St, Los Angeles, CA 90041 | $4,500 | 2 | 2 | 1359 | 1.3 mi |
5225 Hartwick St, Eagle Rock, CA 90041 | $4,500 | 2 | 2 | 1359 | 1.3 mi |
436 Redwood Dr, Pasadena, CA 91105 | $5,500 | 2 | 2 | 1950 | 0.3 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality